[KIANJOO] QoQ TTM Result on 31-Dec-2001 [#4]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 34.82%
YoY- 25.93%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 482,164 477,560 484,019 494,028 489,007 511,590 505,885 -3.14%
PBT 47,094 44,872 43,506 41,907 32,236 27,362 31,528 30.63%
Tax -14,399 -13,710 -13,103 -11,724 -9,848 -8,125 -8,276 44.60%
NP 32,695 31,162 30,403 30,183 22,388 19,237 23,252 25.48%
-
NP to SH 34,136 31,879 30,403 30,183 22,388 19,237 23,252 29.14%
-
Tax Rate 30.58% 30.55% 30.12% 27.98% 30.55% 29.69% 26.25% -
Total Cost 449,469 446,398 453,616 463,845 466,619 492,353 482,633 -4.63%
-
Net Worth 463,036 438,472 497,050 488,495 465,490 471,721 472,359 -1.31%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 11,268 11,268 11,597 11,597 5,847 11,656 11,625 -2.05%
Div Payout % 33.01% 35.35% 38.15% 38.42% 26.12% 60.59% 50.00% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 463,036 438,472 497,050 488,495 465,490 471,721 472,359 -1.31%
NOSH 115,759 109,618 116,133 115,757 116,372 116,187 116,344 -0.33%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 6.78% 6.53% 6.28% 6.11% 4.58% 3.76% 4.60% -
ROE 7.37% 7.27% 6.12% 6.18% 4.81% 4.08% 4.92% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 416.52 435.66 416.78 426.78 420.21 440.31 434.82 -2.82%
EPS 29.49 29.08 26.18 26.07 19.24 16.56 19.99 29.56%
DPS 9.73 10.28 10.00 10.00 5.00 10.00 10.00 -1.80%
NAPS 4.00 4.00 4.28 4.22 4.00 4.06 4.06 -0.98%
Adjusted Per Share Value based on latest NOSH - 115,757
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 108.55 107.52 108.97 111.23 110.10 115.18 113.90 -3.15%
EPS 7.69 7.18 6.84 6.80 5.04 4.33 5.23 29.27%
DPS 2.54 2.54 2.61 2.61 1.32 2.62 2.62 -2.04%
NAPS 1.0425 0.9872 1.1191 1.0998 1.048 1.062 1.0635 -1.31%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.68 1.80 1.80 1.60 1.41 1.48 1.48 -
P/RPS 0.40 0.41 0.43 0.37 0.34 0.34 0.34 11.43%
P/EPS 5.70 6.19 6.88 6.14 7.33 8.94 7.41 -16.03%
EY 17.55 16.16 14.54 16.30 13.64 11.19 13.50 19.09%
DY 5.79 5.71 5.56 6.25 3.55 6.76 6.76 -9.80%
P/NAPS 0.42 0.45 0.42 0.38 0.35 0.36 0.36 10.81%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 29/11/02 21/08/02 22/05/02 27/02/02 19/11/01 20/08/01 29/05/01 -
Price 1.02 1.89 1.87 1.35 1.38 1.61 1.45 -
P/RPS 0.24 0.43 0.45 0.32 0.33 0.37 0.33 -19.11%
P/EPS 3.46 6.50 7.14 5.18 7.17 9.72 7.26 -38.95%
EY 28.91 15.39 14.00 19.31 13.94 10.28 13.78 63.80%
DY 9.54 5.44 5.35 7.41 3.62 6.21 6.90 24.08%
P/NAPS 0.26 0.47 0.44 0.32 0.35 0.40 0.36 -19.48%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment